[HLIND] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 12.25%
YoY- 43.87%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,215,892 2,057,318 1,657,228 2,778,322 3,018,062 3,042,162 2,862,450 -4.17%
PBT 187,030 207,678 224,678 302,484 209,234 369,650 346,454 -9.75%
Tax -37,242 -36,194 88,846 -42,050 -41,658 -47,702 -37,220 0.00%
NP 149,788 171,484 313,524 260,434 167,576 321,948 309,234 -11.37%
-
NP to SH 105,156 138,788 208,630 181,942 126,462 181,558 173,194 -7.97%
-
Tax Rate 19.91% 17.43% -39.54% 13.90% 19.91% 12.90% 10.74% -
Total Cost 2,066,104 1,885,834 1,343,704 2,517,888 2,850,486 2,720,214 2,553,216 -3.46%
-
Net Worth 1,106,418 1,156,244 1,443,878 1,326,115 1,266,189 1,145,575 831,510 4.87%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 61,638 67,832 52,314 36,618 26,160 26,274 24,970 16.23%
Div Payout % 58.62% 48.88% 25.08% 20.13% 20.69% 14.47% 14.42% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,106,418 1,156,244 1,443,878 1,326,115 1,266,189 1,145,575 831,510 4.87%
NOSH 308,194 308,331 261,572 261,561 261,609 262,746 249,702 3.56%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.76% 8.34% 18.92% 9.37% 5.55% 10.58% 10.80% -
ROE 9.50% 12.00% 14.45% 13.72% 9.99% 15.85% 20.83% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 718.99 667.24 633.56 1,062.21 1,153.65 1,157.83 1,146.34 -7.47%
EPS 34.12 45.02 79.76 69.56 48.34 69.10 69.36 -11.14%
DPS 20.00 22.00 20.00 14.00 10.00 10.00 10.00 12.23%
NAPS 3.59 3.75 5.52 5.07 4.84 4.36 3.33 1.25%
Adjusted Per Share Value based on latest NOSH - 261,529
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 704.05 653.67 526.55 882.75 958.93 966.58 909.48 -4.17%
EPS 33.41 44.10 66.29 57.81 40.18 57.69 55.03 -7.97%
DPS 19.58 21.55 16.62 11.63 8.31 8.35 7.93 16.24%
NAPS 3.5154 3.6737 4.5876 4.2135 4.0231 3.6398 2.642 4.87%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.62 4.00 5.35 4.53 3.66 5.05 5.65 -
P/RPS 0.64 0.60 0.84 0.43 0.32 0.44 0.49 4.54%
P/EPS 13.54 8.89 6.71 6.51 7.57 7.31 8.15 8.82%
EY 7.39 11.25 14.91 15.36 13.21 13.68 12.28 -8.10%
DY 4.33 5.50 3.74 3.09 2.73 1.98 1.77 16.06%
P/NAPS 1.29 1.07 0.97 0.89 0.76 1.16 1.70 -4.49%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/01/13 09/02/12 21/02/11 26/01/10 24/02/09 26/02/08 28/02/07 -
Price 4.40 4.28 5.72 4.67 3.50 4.28 5.55 -
P/RPS 0.61 0.64 0.90 0.44 0.30 0.37 0.48 4.07%
P/EPS 12.90 9.51 7.17 6.71 7.24 6.19 8.00 8.28%
EY 7.75 10.52 13.94 14.90 13.81 16.14 12.50 -7.65%
DY 4.55 5.14 3.50 3.00 2.86 2.34 1.80 16.69%
P/NAPS 1.23 1.14 1.04 0.92 0.72 0.98 1.67 -4.96%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment